{ "ticker": { "uuid": "d160ea93-f853-443d-99ab-829e64c537dc", "symbol": "EPR", "name": "EPR Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/d160ea93-f853-443d-99ab-829e64c537dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/d160ea93-f853-443d-99ab-829e64c537dc/" }, "latest_snapshot": { "ticker": { "uuid": "d160ea93-f853-443d-99ab-829e64c537dc", "symbol": "EPR", "name": "EPR Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/d160ea93-f853-443d-99ab-829e64c537dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/d160ea93-f853-443d-99ab-829e64c537dc/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.6, "value": 0.32, "quality": 0.83, "momentum": 0.67, "coverage": 1, "confidence": 0.958, "delta": -17 }, "headline_factors": { "price": 63.53, "market_cap": 4860532020.98, "pe_ratio": 17.8865, "earnings_yield": 0.0517, "ebitda_to_ev": 0.0735, "shareholder_yield": 0.0592, "roe": 0.1173, "piotroski_f_score": 5, "momentum_12_1": 0.1028, "volatility_252d": 0.2711 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 17.8865, "ev_ebitda": 13.6017, "earnings_yield": 0.0517, "fcf_yield": 0.1068, "shareholder_yield": 0.0592 }, "quality": { "roe": 0.1173, "roic": 0.0753, "gross_margin": 0.6623, "fcf_margin": 1.2081, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0786, "eps_growth_1y": 0.8218, "fcf_growth_1y": 0.2046 }, "momentum": { "price_return_12m": 0.1798, "momentum_12_1": 0.1028, "relative_strength": 0.0115 }, "scores": { "value_percentile": 0.32, "quality_percentile": 0.83, "momentum_percentile": 0.67, "growth_composite": 18, "yield_composite": 11, "overall_composite": 40, "os_score": 0.6, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.06, "os": 0.74, "value": 0.64, "quality": 0.84, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 16.0635, "earnings_yield": 0.0551, "shareholder_yield": 0.0656, "roe": 0.1173, "momentum_12_1": 0.0879 }, { "week_end_date": "2026-06-14", "price": 59.53, "os": 0.63, "value": 0.35, "quality": 0.83, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 16.7609, "earnings_yield": 0.0538, "shareholder_yield": 0.0629, "roe": 0.1173, "momentum_12_1": 0.0717 }, { "week_end_date": "2026-06-21", "price": 57.2, "os": 0.73, "value": 0.65, "quality": 0.84, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 16.1055, "earnings_yield": 0.055, "shareholder_yield": 0.0655, "roe": 0.1173, "momentum_12_1": 0.0625 }, { "week_end_date": "2026-06-28", "price": 59.38, "os": 0.65, "value": 0.37, "quality": 0.84, "momentum": 0.66, "confidence": 1, "coverage": 1, "pe_ratio": 16.7188, "earnings_yield": 0.0538, "shareholder_yield": 0.0631, "roe": 0.1173, "momentum_12_1": 0.0532 }, { "week_end_date": "2026-07-05", "price": 59.1, "os": 0.75, "value": 0.65, "quality": 0.84, "momentum": 0.3, "confidence": 0.991, "coverage": 1, "pe_ratio": 16.6393, "earnings_yield": 0.054, "shareholder_yield": 0.0636, "roe": 0.1173, "momentum_12_1": 0.0191 }, { "week_end_date": "2026-07-12", "price": 59.62, "os": 0.43, "value": 0.37, "quality": 0.83, "momentum": 0.24, "confidence": 0.98, "coverage": 1, "pe_ratio": 16.7857, "earnings_yield": 0.0537, "shareholder_yield": 0.0631, "roe": 0.1173, "momentum_12_1": 0.048 }, { "week_end_date": "2026-07-19", "price": 62.21, "os": 0.43, "value": 0.33, "quality": 0.83, "momentum": 0.32, "confidence": 0.969, "coverage": 1, "pe_ratio": 17.5149, "earnings_yield": 0.0524, "shareholder_yield": 0.0604, "roe": 0.1173, "momentum_12_1": 0.0352 }, { "week_end_date": "2026-07-26", "price": 63.53, "os": 0.6, "value": 0.32, "quality": 0.83, "momentum": 0.67, "confidence": 0.958, "coverage": 1, "pe_ratio": 17.8865, "earnings_yield": 0.0517, "shareholder_yield": 0.0592, "roe": 0.1173, "momentum_12_1": 0.1028 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 718357000, "cost_of_revenue": 397492000, "gross_profit": 320865000, "ebit": 410511000, "ebitda": 579671000, "pretax_income": 277432000, "tax_provision": 2496000, "net_income": 274936000, "net_income_to_common": 274936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76495000, "goodwill_and_intangibles": 32348000 }, "cash_flow": { "operating_cash_flow": 420953000, "capital_expenditure": 240794000, "free_cash_flow": 661747000, "dividends_paid": 290720000, "share_repurchases": -9855000, "shares_issued": 949000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 718357000, "cost_of_revenue": 397492000, "gross_profit": 320865000, "ebit": 410511000, "ebitda": 579671000, "pretax_income": 277432000, "tax_provision": 2496000, "net_income": 274936000, "net_income_to_common": 274936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76495000, "goodwill_and_intangibles": 32348000 }, "cash_flow": { "operating_cash_flow": 420953000, "capital_expenditure": 240794000, "free_cash_flow": 661747000, "dividends_paid": 290720000, "share_repurchases": -9855000, "shares_issued": 949000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 718357000, "cost_of_revenue": 397492000, "gross_profit": 320865000, "ebit": 410511000, "ebitda": 579671000, "pretax_income": 277432000, "tax_provision": 2496000, "net_income": 274936000, "net_income_to_common": 274936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76495000, "goodwill_and_intangibles": 32348000 }, "cash_flow": { "operating_cash_flow": 420953000, "capital_expenditure": 240794000, "free_cash_flow": 661747000, "dividends_paid": 290720000, "share_repurchases": -9855000, "shares_issued": 949000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 718357000, "cost_of_revenue": 397492000, "gross_profit": 320865000, "ebit": 410511000, "ebitda": 579671000, "pretax_income": 277432000, "tax_provision": 2496000, "net_income": 274936000, "net_income_to_common": 274936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76495000, "goodwill_and_intangibles": 32348000 }, "cash_flow": { "operating_cash_flow": 420953000, "capital_expenditure": 240794000, "free_cash_flow": 661747000, "dividends_paid": 290720000, "share_repurchases": -9855000, "shares_issued": 949000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 718357000, "cost_of_revenue": 397492000, "gross_profit": 320865000, "ebit": 410511000, "ebitda": 579671000, "pretax_income": 277432000, "tax_provision": 2496000, "net_income": 274936000, "net_income_to_common": 274936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76495000, "goodwill_and_intangibles": 32348000 }, "cash_flow": { "operating_cash_flow": 420953000, "capital_expenditure": 240794000, "free_cash_flow": 661747000, "dividends_paid": 290720000, "share_repurchases": -9855000, "shares_issued": 949000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 718357000, "cost_of_revenue": 397492000, "gross_profit": 320865000, "ebit": 410511000, "ebitda": 579671000, "pretax_income": 277432000, "tax_provision": 2496000, "net_income": 274936000, "net_income_to_common": 274936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76495000, "goodwill_and_intangibles": 32348000 }, "cash_flow": { "operating_cash_flow": 420953000, "capital_expenditure": 240794000, "free_cash_flow": 661747000, "dividends_paid": 290720000, "share_repurchases": -9855000, "shares_issued": 949000, "net_debt_issued": 75000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 718357000, "cost_of_revenue": 397492000, "gross_profit": 320865000, "ebit": 410511000, "ebitda": 579671000, "pretax_income": 277432000, "tax_provision": 2496000, "net_income": 274936000, "net_income_to_common": 274936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76495000, "goodwill_and_intangibles": 32348000 }, "cash_flow": { "operating_cash_flow": 420953000, "capital_expenditure": 240794000, "free_cash_flow": 661747000, "dividends_paid": 290720000, "share_repurchases": -9855000, "shares_issued": 949000, "net_debt_issued": 75000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 640997000, "cost_of_revenue": 59146000, "gross_profit": 581851000, "ebit": 272289000, "ebitda": 437689000, "pretax_income": 147499000, "tax_provision": 1433000, "net_income": 146066000, "net_income_to_common": 146066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22062000, "total_current_assets": 828894000, "total_assets": 5616507000, "short_term_debt": 307139000, "long_term_debt": 2860458000, "total_debt": 3072858000, "total_liabilities": 3293262000, "total_equity": 2323245000, "shares_outstanding": 76185500, "goodwill_and_intangibles": 33134000 }, "cash_flow": { "operating_cash_flow": 393137000, "capital_expenditure": 147971000, "free_cash_flow": 541108000, "dividends_paid": 279888000, "share_repurchases": -11375000, "shares_issued": 816000, "net_debt_issued": 38362000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181252000, "cost_of_revenue": 105267000, "gross_profit": 75985000, "ebit": 97976000, "ebitda": 142933000, "pretax_income": 63224000, "tax_provision": 614000, "net_income": 62610000, "net_income_to_common": 62610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68465000, "total_current_assets": 683224000, "total_assets": 5682812000, "short_term_debt": null, "long_term_debt": 2931377000, "total_debt": 3131495000, "total_liabilities": 3366642000, "total_equity": 2316170000, "shares_outstanding": 76573000, "goodwill_and_intangibles": 37551000 }, "cash_flow": { "operating_cash_flow": 113367000, "capital_expenditure": 0, "free_cash_flow": 113367000, "dividends_paid": 73495000, "share_repurchases": -13144000, "shares_issued": 226000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181252000, "cost_of_revenue": 105267000, "gross_profit": 75985000, "ebit": 97976000, "ebitda": 142933000, "pretax_income": 63224000, "tax_provision": 614000, "net_income": 62610000, "net_income_to_common": 62610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68465000, "total_current_assets": 683224000, "total_assets": 5682812000, "short_term_debt": null, "long_term_debt": 2931377000, "total_debt": 3131495000, "total_liabilities": 3366642000, "total_equity": 2316170000, "shares_outstanding": 76573000, "goodwill_and_intangibles": 37551000 }, "cash_flow": { "operating_cash_flow": 113367000, "capital_expenditure": 0, "free_cash_flow": 113367000, "dividends_paid": 73495000, "share_repurchases": -13144000, "shares_issued": 226000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181252000, "cost_of_revenue": 105267000, "gross_profit": 75985000, "ebit": 97976000, "ebitda": 142933000, "pretax_income": 63224000, "tax_provision": 614000, "net_income": 62610000, "net_income_to_common": 62610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68465000, "total_current_assets": 683224000, "total_assets": 5682812000, "short_term_debt": null, "long_term_debt": 2931377000, "total_debt": 3131495000, "total_liabilities": 3366642000, "total_equity": 2316170000, "shares_outstanding": 76573000, "goodwill_and_intangibles": 37551000 }, "cash_flow": { "operating_cash_flow": 113367000, "capital_expenditure": 0, "free_cash_flow": 113367000, "dividends_paid": 73495000, "share_repurchases": -13144000, "shares_issued": 226000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181252000, "cost_of_revenue": 105267000, "gross_profit": 75985000, "ebit": 97976000, "ebitda": 142933000, "pretax_income": 63224000, "tax_provision": 614000, "net_income": 62610000, "net_income_to_common": 62610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68465000, "total_current_assets": 683224000, "total_assets": 5682812000, "short_term_debt": null, "long_term_debt": 2931377000, "total_debt": 3131495000, "total_liabilities": 3366642000, "total_equity": 2316170000, "shares_outstanding": 76573000, "goodwill_and_intangibles": 37551000 }, "cash_flow": { "operating_cash_flow": 113367000, "capital_expenditure": 0, "free_cash_flow": 113367000, "dividends_paid": 73495000, "share_repurchases": -13144000, "shares_issued": 226000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181252000, "cost_of_revenue": 105267000, "gross_profit": 75985000, "ebit": 97976000, "ebitda": 142933000, "pretax_income": 63224000, "tax_provision": 614000, "net_income": 62610000, "net_income_to_common": 62610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68465000, "total_current_assets": 683224000, "total_assets": 5682812000, "short_term_debt": null, "long_term_debt": 2931377000, "total_debt": 3131495000, "total_liabilities": 3366642000, "total_equity": 2316170000, "shares_outstanding": 76573000, "goodwill_and_intangibles": 37551000 }, "cash_flow": { "operating_cash_flow": 113367000, "capital_expenditure": 0, "free_cash_flow": 113367000, "dividends_paid": 73495000, "share_repurchases": -13144000, "shares_issued": 226000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181252000, "cost_of_revenue": 105267000, "gross_profit": 75985000, "ebit": 97976000, "ebitda": 142933000, "pretax_income": 63224000, "tax_provision": 614000, "net_income": 62610000, "net_income_to_common": 62610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68465000, "total_current_assets": 683224000, "total_assets": 5682812000, "short_term_debt": null, "long_term_debt": 2931377000, "total_debt": 3131495000, "total_liabilities": 3366642000, "total_equity": 2316170000, "shares_outstanding": 76573000, "goodwill_and_intangibles": 37551000 }, "cash_flow": { "operating_cash_flow": 113367000, "capital_expenditure": 0, "free_cash_flow": 113367000, "dividends_paid": 73495000, "share_repurchases": -13144000, "shares_issued": 226000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181252000, "cost_of_revenue": 105267000, "gross_profit": 75985000, "ebit": 97976000, "ebitda": 142933000, "pretax_income": 63224000, "tax_provision": 614000, "net_income": 62610000, "net_income_to_common": 62610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68465000, "total_current_assets": 683224000, "total_assets": 5682812000, "short_term_debt": null, "long_term_debt": 2931377000, "total_debt": 3131495000, "total_liabilities": 3366642000, "total_equity": 2316170000, "shares_outstanding": 76573000, "goodwill_and_intangibles": 37551000 }, "cash_flow": { "operating_cash_flow": 113367000, "capital_expenditure": 0, "free_cash_flow": 113367000, "dividends_paid": 73495000, "share_repurchases": -13144000, "shares_issued": 226000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182950000, "cost_of_revenue": 102026000, "gross_profit": 80924000, "ebit": 101432000, "ebitda": 145014000, "pretax_income": 67858000, "tax_provision": 954000, "net_income": 66904000, "net_income_to_common": 66904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76654000, "goodwill_and_intangibles": 31655000 }, "cash_flow": { "operating_cash_flow": 97780000, "capital_expenditure": 240794000, "free_cash_flow": 338574000, "dividends_paid": 73327000, "share_repurchases": -22000, "shares_issued": 240000, "net_debt_issued": 171000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182950000, "cost_of_revenue": 102026000, "gross_profit": 80924000, "ebit": 101432000, "ebitda": 145014000, "pretax_income": 67858000, "tax_provision": 954000, "net_income": 66904000, "net_income_to_common": 66904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76654000, "goodwill_and_intangibles": 31655000 }, "cash_flow": { "operating_cash_flow": 97780000, "capital_expenditure": 240794000, "free_cash_flow": 338574000, "dividends_paid": 73327000, "share_repurchases": -22000, "shares_issued": 240000, "net_debt_issued": 171000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182950000, "cost_of_revenue": 102026000, "gross_profit": 80924000, "ebit": 101432000, "ebitda": 145014000, "pretax_income": 67858000, "tax_provision": 954000, "net_income": 66904000, "net_income_to_common": 66904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76654000, "goodwill_and_intangibles": 31655000 }, "cash_flow": { "operating_cash_flow": 97780000, "capital_expenditure": 240794000, "free_cash_flow": 338574000, "dividends_paid": 73327000, "share_repurchases": -22000, "shares_issued": 240000, "net_debt_issued": 171000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182950000, "cost_of_revenue": 102026000, "gross_profit": 80924000, "ebit": 101432000, "ebitda": 145014000, "pretax_income": 67858000, "tax_provision": 954000, "net_income": 66904000, "net_income_to_common": 66904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76654000, "goodwill_and_intangibles": 31655000 }, "cash_flow": { "operating_cash_flow": 97780000, "capital_expenditure": 240794000, "free_cash_flow": 338574000, "dividends_paid": 73327000, "share_repurchases": -22000, "shares_issued": 240000, "net_debt_issued": 171000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 182950000, "cost_of_revenue": 102026000, "gross_profit": 80924000, "ebit": 101432000, "ebitda": 145014000, "pretax_income": 67858000, "tax_provision": 954000, "net_income": 66904000, "net_income_to_common": 66904000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98648000, "total_current_assets": 976322000, "total_assets": 5699762000, "short_term_debt": 636328000, "long_term_debt": 2929411000, "total_debt": 3140889000, "total_liabilities": 3370591000, "total_equity": 2329171000, "shares_outstanding": 76654000, "goodwill_and_intangibles": 31655000 }, "cash_flow": { "operating_cash_flow": 97780000, "capital_expenditure": 240794000, "free_cash_flow": 338574000, "dividends_paid": 73327000, "share_repurchases": -22000, "shares_issued": 240000, "net_debt_issued": 171000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }